Quarterly Report • May 10, 2019
Quarterly Report
Open in ViewerOpens in native device viewer


| 1. | Introductory note 1 |
|---|---|
| 1.1. | Statement of responsibility of the Management Board 1 |
| 2. | Vision, mission and values of the Telekom Slovenije Group 2 |
| 2.1. | Vision, mission and values 2 |
| 2.2. | Key strategic policies 2 |
| 3. | Telekom Slovenije Group 4 |
| 3.1. | Markets and companies of the Telekom Slovenije Group 4 |
| 3.2. | Operating highlights 5 |
| 3.3. | Key financial indicators for the Telekom Slovenije Group 5 |
| 3.4. | Overview by company and key market 6 |
| 3.5. | Ownership structure and share trading 9 |
| 3.6. | Market and market shares in key service segments 12 |
| 3.7. | Risk management 13 |
| 4. | Corporate governance 16 |
| 5. | Significant events in the period January to March 2019 18 |
| 6. | Significant events after the balance-sheet date 19 |
| 7. | Condensed interim accounting report of the Telekom Slovenije Group and Telekom Slovenije, d. d. for the period January to March 2019 20 |
| 7.1. | Introductory notes 20 |
| 7.1.1. | Condensed interim financial statements of the Telekom Slovenije Group and Telekom Slovenije, d. d. 21 |
| 7.1.2. | Notes to the interim financial statements of the Telekom Slovenije Group and Telekom Slovenije, d. d. 29 |
| 7.2. | Financial risk management 38 |
Pursuant to the law and the Rules of the Ljubljana Stock Exchange, Telekom Slovenije, d. d. (hereinafter: Telekom Slovenije), with its registered office at Cigaletova 15, Ljubljana, hereby publishes the Unaudited Business Report of the Telekom Slovenije Group and Telekom Slovenije for the period January to March 2019.
The condensed interim financial statements for the period ending 31 March 2019 were compiled in accordance with IAS 34 Interim Financial Reporting, and must be read in conjunction with the annual financial statements compiled for the financial year ending 31 December 2018. The financial statements for the period January to March 2019 have not been audited.
Telekom Slovenije's Supervisory Board discussed the Unaudited Business Report of the Telekom Slovenije Group and Telekom Slovenije for the period under consideration at its session on 9 May 2019.
Any significant changes to the data contained in the prospectus for listing on the stock exchange are regularly published by the Company on the Ljubljana Stock Exchange's SEOnet website and on the Company's website at www.telekom.si.
The Unaudited Business Report for the period January to March 2019 is also accessible on the Company's website at www.telekom.si.
The members of Telekom Slovenije, d. d.'s Management Board responsible for compiling the unaudited report of the Telekom Slovenije Group and Telekom Slovenije for the period January to March 2019, hereby find that:
Tomaž Seljak, MSc, Vice-President of the Management Board

Dr Vida Žurga, Member of the Management Board
Ranko Jelača, Member of the Management Board
Dean Žigon, Member of the Management Board and Workers' Director

We will maintain our share of the mobile services market and achieve growth in the number of fixed broadband and TV connections through a portfolio of comprehensive services for smart living, and through the development of a unique experience tailored to the user, which will be based on a simple user experience and superior network, inspiring services, cutting-edge solutions and a caring approach to users.
We will strengthen our core activity and increase our share of household and corporate budgets, and strengthen user loyalty by expanding to other areas that are important to users.
Through planned investments in reliable, secure and high-quality technologies, we will maintain our position as the leading provider of the most advanced technologies and next-generation networks, and communication, security, information, multimedia and advertising services.
We are carrying out consolidation activities where this is in line with our established strategic objectives. The strategy for the period 2019 to 2023 envisages the possibility of further consolidation, either through expansion or divestment on the markets where we operate.
The Telekom Slovenije Group continues to optimise business processes, and restructure its products, portfolio and information systems with the aim of enhancing its ability to adapt dynamically to the demands of users through understandable and simple-to-use solutions.
Activities to implement the objectives set out in the Strategic Business Plan are only possible by ensuring the optimal number of employees, taking into account the needs of the work processes of individual Group companies, and by ensuring the development of employees' competences.
Telekom Slovenije will implement activities that will facilitate the effective management of liquidity and ensure a high level of financial security. We will ensure the optimal level of debt over the long term, at which the value of the Company is highest.
Quality is and will remain the primary comparative advantage of our services. We will continue to provide users the most advanced and highest-quality ICT solutions and other services. The key tools to ensuring consistent quality are well-maintained quality management systems, verified business excellence models and the consistent implementation of initiatives to ensure an excellent user experience.
We actively identify opportunities where we can contribute to the development of the social and economic environment in which we operate through our expertise, and financial and other resources. As the leading national operator, and as a development and future-oriented company, we are well aware of our social responsibility. The principles of sustainable development are therefore built into our operations, products, services and content, while we also responsibly manage the economic, social and environmental impacts of our operations.
| Operating revenues | EUR 711.9 million |
|---|---|
| EBITDA | EUR 216.0 million |
| Net operating profit | EUR 30.3 million |
| Investments | EUR 211.9 million |
1 In accordance with IFRS 15 and IFRS 16.
The Telekom Slovenije Group comprises the parent company Telekom Slovenije and the subsidiaries shown in the following figure with corresponding participating interests.

| Telekom Slovenije Group | Telekom Slovenije | |||||
|---|---|---|---|---|---|---|
| EUR thousand / % | I - III 2019 / 31.3.2019 |
I - III 2018 / 31.12.2018 |
Index 19/18 |
I - III 2019 / 31.3.2019 |
I - III 2018 / 31.12.2018 |
Index 19/18 |
| Net sales revenue | 171,963 | 182,158 | 94 | 156,880 | 164,653 | 95 |
| Other operating income | 811 | 1,237 | 66 | 622 | 506 | 123 |
| Operating revenue | 172,774 | 183,395 | 94 | 157,502 | 165,159 | 95 |
| EBITDA | 56,542 | 52,524 | 108 | 49,941 | 44,327 | 113 |
| EBITDA margin | 32.9% | 28.8% | 114 | 31.8% | 26.9% | 118 |
| EBIT | 11,798 | 10,276 | 115 | 13,309 | 10,720 | 124 |
| Return on sales: ROS (EBIT/net sales revenue) |
6.9% | 5.6% | 122 | 8.5% | 6.5% | 130 |
| Net profit | 10,093 | 9,675 | 104 | 12,632 | 9,714 | 130 |
| Assets | 1,246,570 | 1,232,719 | 101 | 1,244,866 | 1,223,526 | 102 |
| Equity | 629,662 | 619,628 | 102 | 646,843 | 634,196 | 102 |
| Equity ratio | 50.5% | 50.3% | 100 | 52.0% | 51.8% | 100 |
| Net financial debt | 383,098 | 352,484 | 109 | 387,243 | 350,395 | 111 |
| EUR thousand | I - III 2019 | I - III 2018 | Index 19/18 |
|---|---|---|---|
| Telekom Slovenije | 157,502 | 165,159 | 95 |
| Other companies in Slovenia | 18,765 | 14,848 | 126 |
| IPKO - Kosovo | 14,327 | 16,985 | 84 |
| Other companies abroad | 817 | 4,306 | 19 |
| Total - unconsolidated | 191,411 | 201,298 | 95 |
| Eliminations and adjustments | -18,637 | -17,903 | - |
| Telekom Slovenije Group | 172,774 | 183,395 | 94 |
| EUR thousand | I - III 2019 | I - III 2018 | Index 19/18 |
|---|---|---|---|
| Telekom Slovenije | 49,941 | 44,327 | 113 |
| Other companies in Slovenia | 529 | -455 | - |
| IPKO - Kosovo | 6,321 | 7,261 | 87 |
| Other companies abroad | 609 | 1,552 | 39 |
| Total - unconsolidated | 57,400 | 52,685 | 109 |
| Eliminations and adjustments | -858 | -161 | - |
| Telekom Slovenije Group | 56,542 | 52,524 | 108 |
| EUR thousand | I - III 2019 | I - III 2018 | Index 19/18 |
|---|---|---|---|
| Telekom Slovenije | 13,309 | 10,720 | 124 |
| Other companies in Slovenia | -894 | -1,424 | 63 |
| IPKO - Kosovo | -907 | 409 | - |
| Other companies abroad | 220 | 514 | 43 |
| Total - unconsolidated | 11,728 | 10,219 | 115 |
| Eliminations and adjustments | 70 | 57 | - |
| Telekom Slovenije Group | 11,798 | 10,276 | 115 |
| EUR thousand | I - III 2019 | I - III 2018 | Index 19/18 |
|---|---|---|---|
| Telekom Slovenije | 12,632 | 9,714 | 130 |
| Other companies in Slovenia | -1,245 | -1,624 | - |
| IPKO - Kosovo | -1,635 | -386 | - |
| Other companies abroad | 124 | 408 | 30 |
| Total - unconsolidated | 9,876 | 8,112 | 122 |
| Eliminations and adjustments | 217 | 1,563 | - |
| Telekom Slovenije Group | 10,093 | 9,675 | 104 |
| Number of retail BB connections as at | 31.3.2019 | 31.12.2018 | Index 19/18 |
|---|---|---|---|
| Slovenia | 211,293 | 214,163 | 99 |
| SE Europe | 117,526 | 148,170 | 79 |
| Kosovo | 117,526 | 120,999 | 97 |
| Bosnia and Herzegovina | - | 27,171 | - |
| Telekom Slovenije Group | 328,819 | 362,333 | 91 |
| Number of retail connections as at | 31.3.2019 | 31.12.2018 | Index 19/18 |
|---|---|---|---|
| Slovenia, mobile telephony | 1,034,209 | 1,049,230 | 99 |
| Slovenia, fixed voice telephony | 327,108 | 331,192 | 99 |
| SE Europe, mobile telephony: | 698,837 | 722,812 | 97 |
| Kosovo | 698,837 | 719,771 | 97 |
| Bosnia and Herzegovina | - | 3,041 | - |
| SE Europe, fixed voice telephony | - | 1,366 | - |
| Telekom Slovenije Group | 2,060,154 | 2,104,600 | 98 |
| VoIP services | |||
| Slovenia | 191,649 | 193,412 | 99 |
| SE Europe | 10,520 | 24,427 | 43 |
| Telekom Slovenije Group | 202,169 | 217,839 | 93 |
| Number of retail connections as at | 31.3.2019 | 31.12.2018 | Index 19/18 |
|---|---|---|---|
| Total mobile telephony | 1,733,046 | 1,772,042 | 98 |
| Total fixed voice telephony services* | 529,277 | 550,397 | 96 |
| Telekom Slovenije Group | 2,262,323 | 2,322,439 | 97 |
* Sum of fixed voice telephony connections and VoIP services.
| EUR thousand | I - III 2019 | I - III 2018 | Index 19/18 |
|---|---|---|---|
| Telekom Slovenije | 23,816 | 15,855 | 150 |
| Other companies in Slovenia | 380 | 206 | 184 |
| Ipko - Kosovo | 3,596 | 5,284 | 68 |
| Other companies abroad | 54 | 2,235 | 2 |
| Eliminations and adjustments | -132 | -215 | 61 |
| Telekom Slovenije Group | 27,714 | 23,365 | 119 |
| number of employees at | 31.03.2019 | 31.12.2018 | Index 19/18 |
|---|---|---|---|
| Telekom Slovenije | 2,193 | 2,196 | 100 |
| Other companies in Slovenia | 720 | 707 | 102 |
| Ipko - Kosovo | 528 | 528 | 100 |
| Other companies abroad | - | 99 | - |
| Telekom Slovenije Group | 3,441 | 3,530 | 97 |
| TLSG |
|---|
| Ljubljana Stock Exchange, prime market |
| 272,720,664.33 |
| 6,535,478 |
| 30,000 |
| 9,397 |
Telekom Slovenije had 9,397 shareholders at the end of March, a decrease of 10 on the end of 2018. The number of individual shareholders was down by eight.
With a total stake of 94% at the end of the first quarter, domestic investors remain predominant in the Company's ownership structure. The Company's largest shareholder remained the Republic of Slovenia, together with Kapitalska družba, Slovenski državni holding, the First Pension Fund of Modra zavarovalnica and the latter's guarantee fund. Collectively, 73.46% of the Company's shares were directly or indirectly held by the Republic of Slovenia at the end of the year.
Individual shareholders represent the second largest category of owners and increased their stake further during the first three months of 2019. Domestic corporates also increased their ownership stake, while domestic financial corporations and funds and foreign corporates reduced their stake.

The concentration of ownership, as measured by the ownership stake held by the ten largest shareholders, stood at 78.35% at the end of the first quarter of 2019, an increase of 0.06 percentage points relative to the end of 2018. The structure of the ten largest shareholders also changed.
| 70% 60% 50% 40% 30% 20% 10% 0% | 31.3.2019 | 31.12.2018 | 0% 10% 20% 30% 40% 50% 60% 70% | |||
|---|---|---|---|---|---|---|
| 62.54% | Republika Slovenija | Republika Slovenija | 62.54% | |||
| 5.59% | Kapitalska družba, d.d. | Kapitalska družba, d.d. | 5.59% | |||
| 4.25% | Slovenski državni holding, d.d. | Slovenski državni holding, d.d. | 4.25% | |||
| 1.64% | Citibank N.A. - fiduciarni račun | Citibank N.A. - fiduciarni račun | 1.52% | |||
| 1.22% | Perspektiva FT, d.o.o. | Perspektiva FT, d.o.o. | 1.22% | |||
| 0.84% | Kritni sklad prvega pokojninskega… | Kritni sklad prvega pokojninskega… | 0.84% | |||
| 0.65% | Raiffeisen Bank International AG… | OTP banka d.d. - fuduciarni | 0.64% | |||
| 0.64% | OTP banka d.d. - fuduciarni | DBS d.d. | 0.64% | |||
| 0.52% | The Bank of New York Mellon-… | Clearstream Banking SA - fiduciarni | 0.53% | |||
| 0.46% | Telekom Slovenije, d.d. | The Bank of New York Mellon -… | 0.52% |
| Name and surname | Office | Number of shares |
% of equity |
|---|---|---|---|
| Management Board | |||
| Rudolf Skobe, MSc | President of the Management Board | 300 | 0.00459 |
| Dean Žigon | Member of the Management Board and Workers' Director | 1 | 0.00002 |
| Supervisory Board | |||
| Drago Kijevčanin | Vice-President of the Supervisory Board | 212 | 0.00324 |
| Dušan Pišek | Member of the Supervisory Board | 36 | 0.00055 |
| Jana Žižek Kuhar | Member of the Supervisory Board | 4 | 0.00006 |
| Total Management Board and Supervisory Board |
553 | 0.00846 |
Trading in corporate shares by representatives of the Company and reporting on such transactions are governed at Telekom Slovenije by the applicable legislation and the Rules Restricting Trading in the Shares of Telekom Slovenije.
Turnover in Telekom Slovenije shares totalled EUR 3.1 million during the period January to March 2019, representing 4.8% of total turnover on the stock exchange. The price of TLSG shares closed at EUR 66.20 on the last trading day of March. The share price rose by 12.2% during the first quarter of the year. The highest share price of EUR 68.20 was achieved during the last week of March. The market capitalisation of Telekom Slovenije stood at EUR 432.65 million on the last trading day of March, accounting for 6.5% of the market capitalisation of all shares on the stock exchange.
| Standard price in EUR | I – III 2019 | I – III 2018 |
|---|---|---|
| Highest daily price | 68.20 | 88.40 |
| Lowest daily price | 56.60 | 81.40 |
| Average daily price | 63.51 | 85.14 |
| Volume in EUR thousand | I – III 2019 | I – III 2018 |
| Total volume for the year | 3,139.14 | 7,215.56 |
| Highest daily volume | 615.09 | 664.56 |
| Lowest daily volume | 0.13 | 1.13 |
| Average daily volume | 53.21 | 120.26 |

Volume in EUR
Source: Ljubljana Stock Exchange, archive of share prices.
| 31 March 2019 / I – III 2019 |
31. 12. 2018 / I – III 2018 |
|
|---|---|---|
| Closing price (P) of one share on the last trading day of the period in EUR | 66.20 | 83.00 |
| Book value (BV)1 of one share in EUR | 96.35 | 94.81 |
| Earnings per share (EPS)2 in EUR | 1.55 | 1.49 |
| P/BV | 0.69 | 0.86 |
| Capital return per share during the period in %3 | 12.20 | 0.14 |
| Dividend yield4 in % | 21.60 | 6.02 |
1 The book value of one share is calculated as the ratio of the book value of the Telekom Slovenije Group's equity on the last day of the period to the number of issued ordinary shares. Comparable data from the statement of financial position are from 31 December 2018.
2Net earnings per share is calculated as the ratio of the Telekom Slovenije Group's net operating profit for the accounting period to the average number of issued ordinary shares, excluding treasury shares.
3The capital return per share is calculated as the ratio of the share price on the final trading day of the period minus the share price on the final trading day of the previous period to the share price on the final trading day of the previous period.
4Dividend yield is calculated as the ratio of the last paid dividend to the share price on the final trading day of the period.

Changes in the number of connections on the electronic communications market in Slovenia
Source: Report on the development of the electronic communications market for the fourth quarter of 2018, AKOS, April 2019, SORS and internal Telekom Slovenije figures.

Source: Report on the development of the electronic communications market for the fourth quarter of 2018, AKOS, April 2019 and internal Telekom Slovenije figures.
Key risks are presented below by Telekom Slovenije Group company.
Telekom Slovenije faces strong competition, regulatory effects and price-sensitive users on both the complex European inter-operator market and the domestic telecommunications operator market. The users of telecommunication services demand high-quality services at the lowest possible prices. The market is becoming increasingly saturated, which means less manoeuvring room for maintaining existing users and increasing difficulty attracting new users. Required for the management of such risks are control over regulatory measures, a targeted and active market approach, the continuous adaptation of business solutions, the adaptation of and changes to the portfolio, and the introduction of the latest technical developments for specific groups and segments of users.
requirements compared with the General Data Protection Regulation. The Company submitted comments regarding the draft act via the Chamber of Commerce and Industry of Slovenia during public consultations. The EU's new ePrivacy Regulation is still being coordinated by stakeholders (EU institutions and Member States). That regulation will affect data processing as it relates to the provision of electronic communications services.
In its operations, Telekom Slovenije complies with valid legislation, as well as decisions and aspects of sectoral regulations and other competent bodies. Regulatory risks are managed through organisational and procedural measures in the Company's operations, through constructive dialogue, by putting forth opinions, comments and suggestions in public consultations regarding drafts of general and specific laws issued by the regulator, and by taking legal action against issued regulatory decisions.
Risks associated with a lack of experts in the service element of project implementation are managed in cooperation with external partners.
Risks associated with solvency are very high. Operations are being optimised and owners are providing financing for operations.
Risks associated with staff required for project implementation are managed through the appropriate employee structure and by adapting to the scope of operations.
The risk of poor weather conditions is constantly present, as this is a seasonal activity. An extended period of sunny weather and a dry wind are crucial for the traditional production of sufficient quantities of salt, while rainy weather reduces the amount of salt produced and the number of visitors to the Lepa Vida Spa.
In accordance with its Articles of Association, Telekom Slovenije is managed by a five-member Management Board, comprising the following members as at 31 March 2019:
In January 2019, Telekom Slovenije's Supervisory Board appointed Dr Vida Žurga to serve as member of the Management Board. Dr Žurga's four-year term of office began on 1 February 2019.
Members of the Management Board are appointed for a four-year term of office, which begins on the day an individual member is appointed.
Telekom Slovenije's Supervisory Board comprises nine members, six of whom are shareholder representatives and three of whom are employee representatives. The members of the Supervisory Board submitted a statement of compliance with the criteria of independence in accordance with the Corporate Governance Code.
Telekom Slovenije's Supervisory Board comprised the following members as at 31 March 2019:
Shareholder representatives:
Employee representatives:
Members of the Supervisory Board are appointed for a term of office of four years. Dimitrij Marjanović began his term of office on 13 May 2016, while other shareholder representatives began their terms of office on 27 April 2017.
Employee representatives on the Supervisory Board began their terms of office as replacement members on 19 September 2018 and will serve in their functions until 14 November 2021.
Composition of management and governance bodies at subsidiaries of the Telekom Slovenije Group as at 31 March 2019
GVO, d. o. o.
Managing Director: Borut Radi
Managing Director: Miran Potočnik Miha Praunseis served as Managing Director until 28 February 2019.
TSmedia, d. o. o. Managing Director: Tina Česen, MSc
Soline, d. o. o.
Managing Director: Klavdij Godnič
Antenna TV SL, d. o. o.
General Manager: Tina Česen, MSc Managing Director: Petra Šušteršič
TSinpo, d. o. o.
Managing Director: Danilo Tomšič, MSc Procurator: Vesna Lednik
IPKO Telecommunications LLC, Kosovo
Board of Directors: Rudolf Skobe, MSc (President), Bujar Musa and Robert Erzin, MSc CEO: Robert Erzin, MSc
SIOL, d. o. o. Zagreb, Croatia
Managing Director: Matjaž Pogačnik, MBA
SIOL, d. o. o. Podgorica, Montenegro
Managing Director: Matjaž Pogačnik, MBA
SIOL, d. o. o. Sarajevo, Bosnia and Herzegovina
Managing Director: Matjaž Pogačnik, MBA
Managing Director: Matjaž Pogačnik, MBA
Managing Director: Matjaž Pogačnik, MBA
January
The condensed financial statements of the Telekom Slovenije Group and the condensed financial statements of the parent company Telekom Slovenije for the reported period and the comparable period last year were compiled in accordance with the provisions of the Companies Act, the International Financial Reporting Standards (IFRS) adopted by the International Accounting Standards Board (IASB), and interpretations of the International Financial Reporting Interpretations Committee (IFRIC).
The condensed interim financial statements for the period ending 31 March 2019 were compiled in accordance with IAS 34 Interim Financial Reporting. The financial statements for the period January to March 2019 and for the comparative period January to March 2018 have not been audited, while the financial statements for the comparative period ending 31 December 2018 have been audited.
The financial statements are compiled on a going concern basis and are not seasonal.
The accounting policies used in the compilation of the interim condensed financial statements are the same as those applied in the compilation of the financial statements for the financial year ending 31 December 2018, except for a change due to the application of new IFRS 16 Leases.
The compilation of the financial statements requires of management certain estimates, assessments and assumptions that affect the carrying amount of the assets and liabilities of the Group and Company, the disclosure of contingent liabilities as at the balance-sheet date and the amount of revenues and expenses in the period ending on the statement of financial position date.
Future events and their impact cannot be determined with certainty. Accounting assessments therefore apply a judgement subject to change taking into account new events, experiences and additional information, and as the result of changes in the business environment in which the Group and Company operate. Actual values may vary from estimates.
Estimates and assumptions are reviewed on a regular basis. Revisions to accounting estimates are recognised in the period in which estimates are revised, and in all future years affected by such revisions. Management's estimates did not change during the accounting period.
All items in the financial statements of the Telekom Slovenije Group and Telekom Slovenije are disclosed in euros, rounded to thousand euro units.
| Telekom Slovenije Group | Telekom Slovenije d.d. | ||||||
|---|---|---|---|---|---|---|---|
| EUR thousand | I - III 2019 | I - III 2018 | I - III 2019 | I - III 2018 | |||
| Net sales revenue | 171,963 | 182,158 | 156,880 | 164,653 | |||
| Other operating income | 811 | 1,237 | 622 | 506 | |||
| Cost of goods sold | -19,946 | -23,311 | -20,804 | -24,087 | |||
| Cost of materials and energy | -3,464 | -3,535 | -2,663 | -2,706 | |||
| Cost of services | -65,569 | -75,045 | -61,701 | -69,920 | |||
| Labour costs | -25,708 | -26,618 | -20,833 | -21,751 | |||
| Amortisation and depreciation expense | -44,744 | -42,248 | -36,632 | -33,607 | |||
| Other operating expenses | -1,545 | -2,362 | -1,560 | -2,368 | |||
| Total operating expenses | -160,976 | -173,119 | -144,193 | -154,439 | |||
| Operating profits | 11,798 | 10,276 | 13,309 | 10,720 | |||
| Finance income | 1,828 | 2,198 | 2,702 | 1,676 | |||
| Finance expenses | -2,478 | -2,079 | -2,377 | -2,053 | |||
| Profit before tax | 11,148 | 10,395 | 13,634 | 10,343 | |||
| Income tax expense | -56 | -86 | 0 | 0 | |||
| Deferred tax | -999 | -634 | -1,002 | -629 | |||
| Net profit for the period | 10,093 | 9,675 | 12,632 | 9,714 | |||
| Profit attributable to | |||||||
| Majority interest | 10,397 | 10,114 | 0 | 0 | |||
| Non-controlling interest | -304 | -439 | 0 | 0 | |||
| Earnings per share - basic and diluted (in EUR) | 1.55 | 1.49 | 1.94 | 1.49 | |||
| Telekom Slovenije Group | Telekom Slovenije d.d. | |||||
|---|---|---|---|---|---|---|
| EUR thousand | I - III 2019 | I - III 2018 | I - III 2019 | I - III 2018 | ||
| Net profit for the period | 10,093 | 9,675 | 12,632 | 9,714 | ||
| Other comprehensive income that may be reclassified subsequently to profit or loss |
||||||
| Translation reserve | -23 | 0 | 0 | 0 | ||
| Change in fair value of hedging financial instruments (net) |
-167 | -118 | -167 | -118 | ||
| Deferred tax | 32 | 23 | 32 | 23 | ||
| Net gain on changes in fair value of hedging instruments |
-135 | -95 | -135 | -95 | ||
| Other comprehensive income that shall not be transferred to profit or loss in future periods |
||||||
| Change in the fair value for actuarial deficits and surpluses |
0 | 0 | 0 | 0 | ||
| Change in fair value of investments measured at fair value through other comprehensive income |
185 | 152 | 185 | 152 | ||
| Deferred tax | -35 | -29 | -35 | -29 | ||
| Change in fair value of investments measured at fair value through other comprehensive income |
150 | 123 | 150 | 123 | ||
| Other comprehensive income for the period after tax | -8 | 28 | 15 | 28 | ||
| Total comprehensive income for the period | 10,085 | 9,703 | 12,647 | 9,742 | ||
| Total comprehensive income attributable to | ||||||
| Majority interest | 10,389 | 10,142 | ||||
| Non-controlling interest | -304 | -439 | ||||
| Telekom Slovenije Group | Telekom Slovenije d.d. | |||
|---|---|---|---|---|
| EUR thousand | 31.03.2019 | 31.12.2018 | 31.03.2019 | 31.12.2018 |
| ASSETS | ||||
| Intangible assets | 178,290 | 189,007 | 147,331 | 155,371 |
| Property, plant and equipment | 646,713 | 655,640 | 570,605 | 576,896 |
| Right of use assets | 80,275 | 0 | 83,607 | 0 |
| Investments in subsidiaries | 0 | 0 | 36,551 | 36,548 |
| Other investments | 5,038 | 5,116 | 97,613 | 99,032 |
| Non-current contract assets | 3,733 | 4,519 | 3,276 | 4,029 |
| Other non-current assets | 37,475 | 47,314 | 24,404 | 34,840 |
| Investment property | 4,026 | 4,039 | 4,026 | 4,039 |
| Deferred tax assets | 44,248 | 45,215 | 43,730 | 44,701 |
| Total non-current assets | 999,798 | 950,850 | 1,011,143 | 955,456 |
| Assets held for sale | 526 | 526 | 526 | 526 |
| 26,761 | 22,546 | |||
| Inventories | 31,291 | 27,467 | ||
| Trade and other receivables | 139,241 | 192,594 | 136,070 | 185,222 |
| Current contract assets | 11,635 | 12,099 | 11,636 | 12,099 |
| Short-term deferred expenses and accrued revenues | 40,655 | 37,836 | 36,268 | 34,486 |
| Income tax credits | 747 | 572 | 36 | 0 |
| Current financial assets | 90 | 91 | 10,764 | 11,180 |
| Cash and cash equivalents | 22,587 | 10,684 | 11,662 | 2,011 |
| Total current assets | 246,772 | 281,869 | 233,723 | 268,070 |
| Total assets | 1,246,570 | 1,232,719 | 1,244,866 | 1,223,526 |
| EQUITY AND LIABILITIES | ||||
| Called-up capital | 272,721 | 272,721 | 272,721 | 272,721 |
| Capital surplus | 181,488 | 181,488 | 180,956 | 180,956 |
| Revenue reserves | 123,492 | 123,492 | 121,991 | 121,991 |
| Legal reserves | 51,612 | 51,612 | 50,434 | 50,434 |
| Treasury share reserve | 3,671 | 3,671 | 3,671 | 3,671 |
| Treasury shares | -3,671 | -3,671 | -3,671 | -3,671 |
| Statutory reserves | 54,854 | 54,854 | 54,544 | 54,544 |
| Other revenue reserves | 17,026 | 17,026 | 17,013 | 17,013 |
| Retained earnings | 58,284 | 47,938 | 73,138 | 60,506 |
| Retain earnings from previous periods | 47,887 | 30,324 | 60,506 | 43,493 |
| Profit or loss for the period | 10,397 | 17,614 | 12,632 | 17,013 |
| Fair value reserve | 410 | 395 | 410 | 395 |
| Fair value reserve for actuarial deficit and surplus | -2,356 | -2,356 | -2,373 | -2,373 |
| Translation reserve | -7 | 16 | 0 | 0 |
| Equity attributable to owners of the Company | 634,032 | 623,694 | 646,843 | 634,196 |
| Non-controlling interest | -4,370 | -4,066 | 0 | 0 |
| Total equity | 629,662 | 619,628 | 646,843 | 634,196 |
| Long-term contract liabilities | 14,189 | 13,450 | 13,982 | 13,405 |
| Long-term deferred income | 2,650 | 2,702 | 2,009 | 2,054 |
| Provisions | 21,921 | 21,776 | 18,502 | 18,431 |
| Non-current operating liabilities | 11,816 | 13,711 | 10,512 | 12,910 |
| Interest bearing borrowings | 210,406 | 210,341 | 210,375 | 210,310 |
| 63,866 | 0 | |||
| Non-current lease liabilities | 59,269 | 0 | 100,880 | 100,703 |
| Other non-current financial liabilities | 100,925 | 100,759 | ||
| Deferred tax liabilities | 1,945 | 1,910 | 273 | 238 |
| Total non-current liabilities | 423,121 | 364,649 | 420,399 | 358,051 |
| Trade and other payables | 100,796 | 146,391 | 90,407 | 132,537 |
| Income tax payable | 94 | 82 | 0 | 0 |
| Current borrowings and loans | 22,861 | 50,897 | 22,813 | 51,335 |
| Current lease liabilities | 10,578 | 0 | 10,016 | 0 |
| Other current financial liabilities | 1,736 | 1,262 | 1,719 | 1,238 |
| Short-term contractual liabilities | 51 | 1,621 | 51 | 1,621 |
| Short-term deferred revenue | 7,278 | 6,797 | 4,396 | 3,653 |
| Accrued costs and expenses | 50,393 | 41,392 | 48,222 | 40,895 |
| Total current liabilities | 193,787 | 248,442 | 177,624 | 231,279 |
| Total liabilities | 616,908 | 613,091 | 598,023 | 589,330 |
| Total equity and liabilities | 1,246,570 | 1,232,719 | 1,244,866 | 1,223,526 |
| Revenue reserves | Retained earnings | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EUR thousand | Called up capital |
Capital surplus |
Legal reserves |
Treasury share reserve |
Treasury shares |
Statutory reserves |
Other revenue reserves |
Retained earnings from previous years |
Profit or loss for the period |
Fair value reserve on available-for sale financial assets |
Fair value reserve for hedging instruments |
Fair value reserve for actuarial deficit and surpluses |
Translation reserve |
Total | Non controlling interests |
Total | |||
| Balance at 1 Jan 2019 | 272,721 | 181,488 | 51,612 | 3,671 | -3,671 | 54,854 | 17,026 | 30,324 | 17,614 | 1,013 | -618 | -2,356 | 16 | 623,694 | -4,066 | 619,628 | |||
| Profit or loss for the period | 10,397 | 10,397 | -304 | 10,093 | |||||||||||||||
| Other comprehensive profit or loss for the period |
150 | -135 | 0 | -23 | -8 | -8 | |||||||||||||
| Total comprehensive income for the period |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,397 | 150 | -135 | 0 | -23 | 10,389 | -304 | 10,085 | |||
| Dividends paid | 0 | 0 | 0 | ||||||||||||||||
| Transactions with owners |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
| Transfer of profit or loss from previous period to retained earnings or losses |
17,614 | -17,614 | 0 | 0 | |||||||||||||||
| Other | -51 | 0 | -51 | -51 | |||||||||||||||
| Balance at 31 March 2019 |
272,721 | 181,488 | 51,612 | 3,671 | -3,671 | 54,854 | 17,026 | 47,887 | 10,397 | 1,163 | -753 | -2,356 | -7 | 634,032 | -4,370 | 629,662 |
| EUR thousand | Called up capital |
Capital surplus |
Revenue reserves | Retained earnings | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Legal reserves |
Treasury share reserve |
Treasury shares |
Statutory reserves |
Other revenue reserves |
Retained earnings from previous years |
Profit or loss for the period |
Fair value reserve on available-for sale financial assets |
Fair value reserve for hedging instruments |
Fair value reserve for actuarial deficit and surpluses |
Translation reserve |
Total | Non controlling interests |
Total | |||
| Balance at 1 Jan 2018 | 272,721 | 181,488 | 51,612 | 3,671 | -3,671 | 54,854 | 13 | 113,836 | 11,203 | 955 | -472 | -2,585 | 0 | 683,625 | -2,760 | 680,865 |
| Impact of change in accounting policy |
-1,687 | -1,687 | -1,687 | |||||||||||||
| Balance at 1 Jan 2018 | 272,721 | 181,488 | 51,612 | 3,671 | -3,671 | 54,854 | 13 | 112,149 | 11,203 | 955 | -472 | -2,585 | 0 | 681,938 | -2,760 | 679,178 |
| Profit or loss for the period | 10,114 | 10,114 | -439 | 9,675 | ||||||||||||
| Other comprehensive income for the period |
123 | -95 | 0 | 0 | 28 | 28 | ||||||||||
| Total comprehensive income for the period |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,114 | 123 | -95 | 0 | 0 | 10,142 | -439 | 9,703 |
| Dividends paid | 0 | 0 | 0 | |||||||||||||
| Transactions with owners |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Transfer of retained earnings from previous years to retained earnings |
11,203 | -11,203 | 0 | 0 | ||||||||||||
| Balance at 31 March 2018 |
272,721 | 181,488 | 51,612 | 3,671 | -3,671 | 54,854 | 13 | 123,352 | 10,114 | 1,078 | -567 | -2,585 | 0 | 692,080 | -3,199 | 688,881 |
| Revenue reserves | Retained earnings | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EUR thousand | Called up capital |
Capital surplus |
Legal reserves |
Treasury share reserve |
Treasury shares |
Statutory reserves |
Other revenue reserves |
Retained earnings from previous years |
Profit or loss for the period |
Fair value reserve on available-for sale financial assets |
Fair value reserve for hedging instruments |
Fair value reserve for actuarial deficit and surpluses |
Translation reserve |
| Balance at 1 Jan 2019 | 272,721 | 180,956 | 50,434 | 3,671 | -3,671 | 54,544 | 17,013 | 43,493 | 17,013 | 1,013 | -618 | -2,373 | 634,196 |
| Profit or loss for the period | 12,632 | 12,632 | |||||||||||
| Other comprehensive income for the period |
150 | -135 | 0 | 15 | |||||||||
| Total comprehensive income for the period |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,632 | 150 | -135 | 0 | 12,647 |
| Dividends paid | 0 | 0 | |||||||||||
| Transactions with owners | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Transfer of profit or loss from previous period to retained earnings or losses |
17,013 | -17,013 | 0 | ||||||||||
| Balance at 31 March 2019 | 272,721 | 180,956 | 50,434 | 3,671 | -3,671 | 54,544 | 17,013 | 60,506 | 12,632 | 1,163 | -753 | -2,373 | 646,843 |
| Revenue reserves | Retained earnings | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EUR thousand | Called up capital |
Capital surplus |
Legal reserves |
Treasury share reserve |
Treasury shares |
Statutory reserves |
Other revenue reserves |
Retained earnings from previous years |
Profit or loss for the period |
Fair value reserve on available-for sale financial assets |
Fair value reserve for hedging instruments |
Fair value reserve for actuarial deficit and surpluses |
Total |
| Balance at 1 Jan 2018 | 272,721 | 180,956 | 50,434 | 3,671 | -3,671 | 54,544 | 0 | 134,801 | 1,720 | 955 | -472 | -2,539 | 693,120 |
| Profit or loss for the period | 9,714 | 9,714 | |||||||||||
| Other comprehensive income for the period |
123 | -95 | 0 | 28 | |||||||||
| Total comprehensive income for the period |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,714 | 123 | -95 | 0 | 9,742 |
| Dividends paid | 0 | 0 | |||||||||||
| Transactions with owners | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Transfer of retained earnings from previous years to retained earnings |
1,720 | -1,720 | 0 | ||||||||||
| Balance at 31 March 2018 | 272,721 | 180,956 | 50,434 | 3,671 | -3,671 | 54,544 | 0 | 136,521 | 9,714 | 1,078 | -567 | -2,539 | 702,862 |
| Unconsolidated cash flow statement for the period ending 31 March 2019 | |
|---|---|
| ------------------------------------------------------------------------ | -- |
| Telekom Slovenije Group | Telekom Slovenije, d. d. |
|||
|---|---|---|---|---|
| EUR thousand | 31.03.2019 | 31.12.2018 | 31.03.2019 31.12.2018 | |
| Cash flows from operating activities | ||||
| Net profit for the period | 10,093 | 9,675 | 12,632 | 9,714 |
| Adjustments for: | ||||
| Depreciation and amortization | 44,744 | 42,248 | 36,632 | 33,607 |
| Impairment and write-offs of intangible assets, property, plant and equipment, intangible assets and investment property |
0 | 0 | 0 | 0 |
| Gain or loss on disposal of property, plant and equipment | -20 | -61 | -20 | -56 |
| Finance income | -1,828 | -2,198 | -2,702 | -1,676 |
| Finance expenses | 2,478 | 2,079 | 2,377 | 2,053 |
| Income tax expense and deffered tax | 1,055 | 720 | 1,002 | 629 |
| Cash flows from operating activities prior to changes in net operating current assets and provisions |
56,522 | 52,463 | 49,921 | 44,271 |
| Change in trade and other receivables | 17,529 | -12,721 | 13,480 | -13,712 |
| Change in short-term deferred costs and accrued revenue and contract assets |
-2,013 | 3,576 | -2,696 | 3,002 |
| Change in other non-current assets | -587 | 268 | -23 | 33 |
| Change in inventories | -3,411 | -5,890 | -3,804 | -6,043 |
| Change in provisions | 145 | 4 | 71 | 16 |
| Change in deferred revenue and contractual liabilities | -402 | -261 | -295 | -69 |
| Change in accrued costs and expenses | 7,926 | 3,694 | 8,187 | 3,997 |
| Change in trade and other payables | -47,978 | -28,588 | -44,736 | -28,458 |
| Income tax paid | -226 | -206 | 0 | 0 |
| Net cash from operating activities | 27,504 | 12,339 | 20,105 | 3,038 |
| Cash flows from investing activities | ||||
| Receipts from investing activities | 37,986 | 40,686 | 41,683 | 60,691 |
| Sale of property, plant and equipment | 408 | 145 | 408 | 143 |
| Interest received | 2 | 14 | 667 | 1,056 |
| Cash proceeds from sale of investment property | 0 | 147 | 0 | 147 |
| Disposal of non-current investments | 37,576 | 370 | 40,608 | 19,336 |
| Disposal of current investments | 0 | 40,010 | 0 | 40,009 |
| Disbursements from investing activities | -22,414 | -29,813 | -21,267 | -36,876 |
| Acquisition of property, plant and equipment | -15,004 | -12,055 | -13,569 | -10,462 |
| Acquisition of intangible non-current assets | -7,408 | -11,310 | -6,469 | -5,360 |
| Investments in subsidiaries and associates | 0 | -6,447 | -3 | -17,980 |
| Interest-bearing loans | -2 | -1 | -1,226 | -3,074 |
| Net cash from investing activities | 15,572 | 10,872 | 20,416 | 23,814 |
| Cash flows from financing activities | ||||
| Receipts from financing activities | 0 | 56,000 | 0 | 57,700 |
| Current borrowings | 0 | 56,000 | 0 | 57,700 |
| Bonds issue | 0 | 0 | 0 | 0 |
| Disbursements from financing activities | -31,173 | -100,497 | -30,870 | -100,478 |
| Maturity of short-term commercial paper | -3,006 | 0 | -2,220 | 0 |
| Repayment of current borrowings | -28,000 | 0 | -28,500 | 0 |
| Repayment of non-current borrowings | -16 | -100,016 | 0 | -100,000 |
| Interest paid | -151 | -482 | -150 | -478 |
| Net cash from financing activities | -31,173 | -44,497 | -30,870 | -42,778 |
| Net increase/decrease in cash and cash equivalents | 11,903 | -21,286 | 9,651 | -15,926 |
| Opening balance of cash | 10,684 | 29,245 | 2,011 | 17,358 |
| Closing balance of cash | 22,587 | 7,959 | 11,662 | 1,432 |
The Telekom Slovenije Group and Telekom Slovenije, d. d. began applying the new IFRS 16 Leases, which was adopted by the EU on 31 October 2017 (applicable to annual periods beginning on or after 1 January 2019), on 1 January 2019. Application prior to the aforementioned date was permitted under the condition that IFRS 15 Revenue from Contracts with Customers be applied simultaneously.
The standard defines the principles for recognising, measuring, presenting and disclosing leases, and requires lessees to apply a single model for the majority of leases disclosed in the statement of financial position. Under the new standard, no distinction is made between operating and finance leases. The standard replaces IAS 17 Leases.
Under IFRS 16, a contract is a lease if it conveys the right to control the use of an identified asset for a predetermined period of time in exchange for consideration. The new model stipulates that for such contracts, lessees must initially recognise a right-of-use (ROU) asset and a lease liability. The right-of-use asset is subject to depreciation, and interest is imputed to the liability.
The standard introduces possible limited exemptions for lessees, including:
In accordance with the new standard, lessees must recognise interest expenses separately from lease liabilities and the depreciation costs associated with assets under leases. They must also remeasure lease liabilities should certain events arise (e.g. a change in a lease term or a change in future lease payments due to a change in the price, index or rate used to determine those payments). As a rule, lessees recognise the amount of remeasured lease liabilities as an adjustment to assets under lease.
There is no significant change in accounting for leases by lessors. Lessors classify leases as operating or finance leases, depending on the nature of a particular lease. A lease is classified as a finance lease if all of the risks and rewards incidental to ownership of an underlying asset are transferred under that lease. Otherwise a lease is classified as an operating lease.
The new IFRS 16 requires broader disclosures than the previous standard for both lessees and lessors.
The following two approaches are offered to lessees for transitioning to the new standard:
For the purpose of transitioning to the new standard, the Telekom Slovenije Group and Telekom Slovenije, d. d. applied the approach with the cumulative effect of the initial application of the aforementioned standard on 1 January 2019. For this reason, they did not recalculate comparable data for 2018, but disclosed all changes due to the transition to the new standard as an adjustment to the beginning balance in the statement of financial position on the date of initial application.
The Telekom Slovenije Group and Telekom Slovenije, d. d. did not apply the exemptions foreseen by the standard for low-value lease agreements and for leases with a lease term that ends in less than 12 months from initial application.
At the Telekom Slovenije Group level, the value of assets under lease and lease liabilities were up by EUR 67,238 thousand due to the transition to the new standard on 1 January 2019. Also disclosed in the item assets under lease is the transfer of prepaid leased assets in the amount of EUR 11,213 thousand, bringing the total as at 1 January 2019 to EUR 78,451 thousand.
At Telekom Slovenije, d. d., the value of assets under lease and lease liabilities were up by EUR 71,700 thousand due to the transition to the new standard on 1 January 2019. Also disclosed in the item assets under lease is the transfer of prepaid leased assets in the amount of EUR 11,213 thousand, bringing the total as at 1 January 2019 to EUR 82,913 thousand.
The Telekom Slovenije Group comprises the parent company Telekom Slovenije and the following subsidiaries:
| Company | Country | 31 March 2019 |
|---|---|---|
| GVO, d. o. o. | Slovenia | 100% |
| TSmedia, d. o. o. | Slovenia | 100% |
| Avtenta, d. o. o. | Slovenia | 100% |
| Soline, d. o. o. | Slovenia | 100% |
| TSinpo, d. o. o. | Slovenia | 100% |
| Optic-Tel, d. o. o. | Slovenia | 100% |
| INFRATEL, d. o. o. | Slovenia | 100% |
| Antenna TV SL, d. o. o. | Slovenia | 66% |
| IPKO Telecommunications LLC | Slovenia | 100% |
| SIOL, d. o. o. | Croatia | 100% |
| SIOL, d. o. o., Sarajevo | Bosnia and Herzegovina | 100% |
| SIOL, d. o. o., Podgorica | Montenegro | 100% |
| GVO Telekommunikation GmbH | Germany | 100% |
| SIOL DOOEL Skopje | North Macedonia | 100% |
| SIOL DOO Beograd | Serbia | 100% |
There were no changes in the composition of the Telekom Slovenije Group in the period January to March 2019.
The Telekom Slovenije Group has two operating segments. Segment reporting is based on the internal reporting system used by management in the decision-making process. Two geographical regions are defined as operating segments for which the Group reports: Slovenia and other countries. The criterion for segment reporting is the registered office where an activity is performed.
Segment reporting is based on the basic financial statements of the Telekom Slovenije Group. Sales transactions between segments are effected at market values. Intra-group transactions are eliminated in the consolidation process, and included among eliminations and adjustments.
The Telekom Slovenije Group does not disclose finance income and costs by segment, as the Group's financing is centralised and conducted at the level of the parent company.
| EUR thousand | Slovenia | Other countries | Eliminations and adjustments |
Consolidated |
|---|---|---|---|---|
| External sales | 158,880 | 13,083 | 0 | 171,963 |
| Intersegment sales | 16,439 | 2,014 | -18,453 | 0 |
| Total segment revenue | 175,319 | 15,097 | -18,453 | 171,963 |
| Other revenue | 949 | 47 | -185 | 811 |
| Total operating expenses | -163,852 | -15,831 | 18,707 | -160,976 |
| Operating profit per segment | 12,416 | -687 | 69 | 11,798 |
| Finance income | 1,828 | |||
| Finance expenses | -2,478 | |||
| Profit before tax | 11,148 | |||
| Income tax expense | -56 | |||
| Deferred tax | -999 | |||
| Net profit for the period | 10,093 |
| Other segment information at 31. 3. 2019 | Slovenia | Other countries | Eliminations and adjustments |
Consolidated |
|---|---|---|---|---|
| Segment assets | 1,337,384 | 127,437 | -218,251 | 1,246,570 |
| Impairment and write-off of non-financial segment assets |
1,057 | 52 | 0 | 1,109 |
| Carrying amount of goodwill | 3,718 | 0 | 0 | 3,718 |
| Investment in intangible assets | 6,529 | 879 | 0 | 7,408 |
| Investment in property, plant and equipment | 13,839 | 1,334 | 0 | 15,173 |
| Segment liabilities | 664,144 | 114,758 | -161,994 | 616,908 |
| EUR thousand | Slovenia | Other countries | Eliminations and adjustments |
Consolidated |
|---|---|---|---|---|
| Mobile services in end-customer market | 52,899 | 6,883 | -242 | 59,540 |
| Fixed-line telephone services on end-customer market | 58,156 | 6,132 | -236 | 64,052 |
| New sources of revenue | 1,681 | 0 | 0 | 1,681 |
| Wholesale market | 39,827 | 2,082 | -3,326 | 38,583 |
| Other revenues and merchandise | 22,756 | 0 | -14,649 | 8,107 |
| Total net sales revenue | 175,319 | 15,097 | -18,453 | 171,963 |
| EUR thousand | Slovenia | Other countries | Eliminations and adjustments |
Consolidated |
|---|---|---|---|---|
| Revenues from sale of services | 154,042 | 14,725 | -16,204 | 152,563 |
| Revenues from sale of goods | 21,277 | 372 | -2,249 | 19,400 |
| Total net sales revenue | 175,319 | 15,097 | -18,453 | 171,963 |
| EUR thousand | Slovenia | Other countries | Eliminations and adjustments |
Consolidated |
|---|---|---|---|---|
| External sales | 165,595 | 16,563 | 0 | 182,158 |
| Intersegment sales | 13,716 | 4,089 | -17,805 | 0 |
| Total segment net sales revenue | 179,311 | 20,652 | -17,805 | 182,158 |
| Other revenue | 696 | 639 | -98 | 1,237 |
| Total operating expenses | -170,711 | -20,368 | 17,960 | -173,119 |
| Operating profit per segment | 9,296 | 923 | 57 | 10,276 |
| Finance income | 2,198 | |||
| Finance costs | -2,079 | |||
| Profit before tax | 10,395 | |||
| Income tax expense | -86 | |||
| Deferred tax | -634 | |||
| Profit for the period | 9,675 |
| Other segment information at 31. 12. 2018 | Slovenia | Other countries | Eliminations and adjustments |
Consolidated |
|---|---|---|---|---|
| Segment assets | 1,314,913 | 142,677 | -224,871 | 1,232,719 |
| Impairment and write-off of non-financial segment assets |
1,057 | 52 | 0 | 1,109 |
| Carrying amount of goodwill | 3,718 | 0 | 0 | 3,718 |
| Investment in intangible assets | 6,529 | 879 | 0 | 7,408 |
| Investment in property, plant and equipment | 13,839 | 1,334 | 0 | 15,173 |
| Segment liabilities | 653,024 | 107,673 | -147,606 | 613,091 |
| EUR thousand | Slovenia | Other countries | Eliminations and adjustments |
Consolidated |
|---|---|---|---|---|
| Mobile services in end-customer market | 56,860 | 7,431 | -314 | 63,977 |
| Fixed-line telephone services on end-customer market | 56,715 | 8,963 | -209 | 65,469 |
| New sources of revenue | 1,015 | 0 | -1 | 1,014 |
| Wholesale market | 44,019 | 4,193 | -6,049 | 42,163 |
| Other revenues and merchandise | 20,702 | 65 | -11,232 | 9,535 |
| Total net sales revenue | 179,311 | 20,652 | -17,805 | 182,158 |
| Telekom Slovenije Group | Telekom Slovenije d.d. | |||
|---|---|---|---|---|
| EUR thousand | I - III 2019 | I - III 2018 | I - III 2019 | I - III 2018 |
| Mobile services in end-customer market | 59,540 | 63,977 | 52,899 | 56,860 |
| Fixed-line telephone services on end-customer market | 64,052 | 65,469 | 58,156 | 56,715 |
| New sources of revenue | 1,681 | 1,014 | 1,681 | 1,015 |
| Wholesale market | 38,583 | 42,163 | 39,388 | 43,632 |
| Other revenues and merchandise | 8,107 | 9,535 | 4,756 | 6,431 |
| Total net sales revenue | 171,963 | 182,158 | 156,880 | 164,653 |
| Telekom Slovenije Group | Telekom Slovenije, d. d. | |||
|---|---|---|---|---|
| EUR thousand | I - III 2019 | I - III 2018 | I - III 2019 | I - III 2018 |
| Revenues from sale of services | 152,563 | 159,109 | 136,327 | 141,032 |
| Revenues from sale of goods | 19,400 | 23,049 | 20,553 | 23,621 |
| Total net sales revenue | 171,963 | 182,158 | 156,880 | 164,653 |
The Telekom Slovenije Group generated net sales revenue of EUR 172.0 million in the period January to March 2019. That figure was down by EUR 10,195 thousand relative to the same period last year. However, revenues in 2019 no longer include the revenues generated by Blicnet, for which Telekom Slovenije signed a sales agreement in 2018. Revenues from mobile merchandise on the end-user market were slightly lower (resulting in lower costs of goods) as were revenues on the wholesale market, while revenues from new services were higher.
The revenues generated by Telekom Slovenije were also down in the period January to March 2019, by EUR 7,773 thousand relative to the same period last year.
Other revenues and revenues from other merchandise include revenues from construction works, maintenance and the clearance of faults, sales of other merchandise, etc.
| Telekom Slovenije Group | Telekom Slovenije d.d. | |||
|---|---|---|---|---|
| EUR thousand | I - III 2019 | I - III 2018 | I - III 2019 | I - III 2018 |
| Telecommunications services | 27,188 | 33,574 | 27,972 | 35,498 |
| Cost of leased lines | 1,900 | 2,143 | 2,459 | 3,226 |
| Multimedia services | 7,964 | 7,453 | 5,032 | 4,515 |
| Costs of subcontractors' services | 13,491 | 12,768 | 12,955 | 11,047 |
| Maintenance of property, plant and equipment | 5,094 | 5,389 | 5,483 | 5,936 |
| Other services | 9,932 | 13,717 | 7,800 | 9,698 |
| Total cost of services | 65,569 | 75,045 | 61,701 | 69,920 |
The costs of services incurred by the Telekom Slovenije Group were down by 13% or EUR 9,476 thousand during the reporting period relative to the same period last year. Those costs include the effect of the change in the recognition of costs arising from leases and leased lines under IFRS 16. The costs of telecommunications services were down by 19% or EUR 6.4 million relative to 2018. Maintenance costs were down due to lower costs associated with the core network and application solutions, while the renewal of insurance contracts resulted in lower insurance costs.
The costs of subcontractors were up relative to the same period last year, primarily as the result of the increased volume of IT service transactions.
The costs of services incurred by Telekom Slovenije were also down, by 12% or EUR 8,219 thousand during the reporting period relative to the same period last year, for the same reasons stated for the Telekom Slovenije Group.
Earnings before interest and taxes (EBIT) in the amount of EUR 11,798 thousand were up by EUR 1,522 thousand on the same period last year. A net profit of EUR 10,093 thousand was achieved for the accounting period in the context of a net financial loss of EUR 650 thousand.
Earnings before interest and taxes (EBIT) in the amount of EUR 13,309 thousand were up by EUR 2,589 thousand on the same period last year. A net profit of EUR 12,632 thousand was achieved for the accounting period in the context of a net financial gain of EUR 325 thousand.
Intangible assets were down by EUR 10,717 thousand at the Telekom Slovenije Group level and by EUR 8,040 thousand at Telekom Slovenije relative to the end of 2018. Commitments for intangible assets amounted to EUR 7,343 thousand at the Telekom Slovenije Group level and to EUR 7,479 thousand at Telekom Slovenije as at 31 March 2019.
Property, plant and equipment totalled EUR 646,713 thousand at the Telekom Slovenije Group level as at 31 March 2019, accounting for 52% of total assets. Assets were down by EUR 8,927 thousand primarily as a result of the higher amount of depreciation charged compared with new acquisitions. Commitments for property, plant and equipment totalled EUR 5,658 thousand at the Group level as at 31 March 2019.
Property, plant and equipment totalled EUR 570,605 thousand at Telekom Slovenije, accounting for 46% of total assets. Assets were down by EUR 6,291 thousand, while commitments for property, plant and equipment amounted to EUR 26,245 thousand as at 31 March 2019.
Trade and other receivables were down by EUR 53,353 thousand at the Telekom Slovenije Group level and by EUR 49,152 thousand at Telekom Slovenije relative to the balance at the end of 2018. That decrease was primarily the result of the sale of Blicnet.
Financial liabilities amounted to EUR 405,775 thousand at the Telekom Slovenije Group level and to EUR 409,669 thousand at Telekom Slovenije as at 31 March 2019 and comprised the following:
The following hierarchy was used in recognising and disclosing the fair value of financial instruments using a valuation technique:
Fair values are compared with carrying amounts in the table below. The table contains data regarding classification to hierarchy levels for financial instruments.
| EUR thousand | Book value | Fair value | Level 1 | Level 2 | Level 3 |
|---|---|---|---|---|---|
| Non-current financial assets | |||||
| Available-for-sale financial assets | 2,053 | 2,053 | 2,053 | ||
| Investments in shares and interests not listed on the stock exchange, measured at fair value through other comprehensive income |
2,751 | 2,751 | 2,751 | ||
| Loans given | 224 | 224 | 224 | ||
| Other non-current financial assets | 10 | 10 | 10 | ||
| Current financial assets | |||||
| Loans given | 88 | 88 | 88 | ||
| Other current financial assets | 2 | 2 | 2 | ||
| Non-current financial liabilities | |||||
| Bonds | 99,951 | 102,000 | 102,000 | ||
| Interest-bearing borrowings | 210,406 | 210,406 | 210,406 | ||
| Interest-rate swaps | 929 | 929 | 926 | ||
| Non-current lease liabilities | 59,314 | 59,314 | 59,314 | ||
| Current financial liabilities | |||||
| Bonds | -42 | -42 | -42 | ||
| Interest on bonds | 1,576 | 1,576 | 1,576 | ||
| Interest-bearing borrowings | 22,861 | 22,861 | 22,861 | ||
| Current lease liabilities | 10,592 | 10,592 | 10.592 | ||
| Other financial liabilities | 188 | 188 | 188 |
| EUR thousand | Book value | Fair value | Level 1 | Level 2 | Level 3 |
|---|---|---|---|---|---|
| Non-current financial assets | |||||
| Investments in shares quoted on the securities market |
2,053 | 2,053 | 2,053 | ||
| Investments in shares and stocks not listed on the securities market |
2,749 | 2,749 | 2,749 | ||
| Loans given | 92,811 | 92,811 | 92,811 | ||
| Current financial assets | |||||
| Loans given | 10,764 | 10,764 | 10,764 | ||
| Non-current financial liabilities | |||||
| Bonds | 99,951 | 102,000 | 102,000 | ||
| Interest-bearing borrowings | 210,375 | 210,375 | 210,375 | ||
| Interest-rate swaps | 929 | 929 | 929 | ||
| Non-current lease liabilities | 63,866 | 63,866 | 63,866 | ||
| Current financial liabilities | |||||
| Bonds | -42 | -42 | -42 | ||
| Interest on bonds | 1,576 | 1,576 | 1,576 | ||
| Interest-bearing borrowings | 22,813 | 22,813 | 22,813 | ||
| Current lease liabilities | 10,016 | 10,016 | 10,016 | ||
| Other financial liabilities | 185 | 185 | 185 |
No new lawsuits were filed against the Group or the Company in the period from 1 January 2019 until the day this report was compiled that could have a significant impact on the financial statements in the period January to March 2019.
The Group had provided the following guarantees as at 31 March 2019:
The Company had provided the following guarantees as at 31 March 2019:
None of the above stated liabilities meet the conditions for recognition in the statement of financial position, and the Group does not expect any material consequences as the result thereof.
Related parties of the Company include the Republic of Slovenia as the majority shareholder of Telekom Slovenije, other shareholders, members of the Management Board, members of the Supervisory Board and their family members.
Natural persons (the President and a member of the Management Board, and members of the Supervisory Board) held 553 shares in Telekom Slovenije as at 31 March 2019, representing a holding of 0.00846%.
The majority owner of the Telekom Slovenije Group is the Republic of Slovenia, which together with Slovenski državni holding (SDH), holds a 66.79% participating interest in Telekom Slovenije.
Parties related to owners include those companies in which the Republic of Slovenia and SDH together hold a direct participating interest of at least 20%. A list of the aforementioned companies is published on SDH's website (http://www.sdh.si/sl-si/upravljanje-nalozb/seznam-nalozb).
Telekom Slovenije Group companies recorded the following mutual transactions:
| EUR thousand | 31.03.2019 | 31.12.2018 |
|---|---|---|
| Outstanding operating receivables | 4,233 | 4,980 |
| Outstanding operating liabilities | 1,338 | 2,660 |
| Revenues and expenses |
| Net operating revenue | 5,440 | 9,052 |
|---|---|---|
| Purchase of material and services | 2,420 | 2,766 |
All transactions between related parties are executed at market prices.
Telekom Slovenije, d. d. recorded the following transactions with subsidiaries:
| EUR thousand | 31.03.2019 | 31.12.2018 |
|---|---|---|
| Outstanding operating receivables | 3,687 | 4,739 |
| Outstanding operating liabilities | 1,268 | 2,535 |
| EUR thousand | I - III 2019 | I - III 2018 |
|---|---|---|
| Net operating revenue | 4,830 | 7,372 |
| Purchase of material and services in the Group | 2,199 | 2,333 |
| EUR thousand | 31.03.2019 | 31.12.2018 |
|---|---|---|
| Receivables due from companies in the Group | 7,253 | 7,388 |
| Subsidiaries | 7,253 | 7,388 |
| Loans to companies in the Group | 103,278 | 105,030 |
| Subsidiaries | 103,278 | 105,030 |
| Liabilities to companies in the Group | 31,608 | 20,482 |
| Subsidiaries | 31,608 | 20,482 |
| EUR thousand | I - III 2019 | I - III 2018 |
|---|---|---|
| Net operating revenue in group | 4,031 | 4,241 |
| Subsidaries | 4,031 | 4,241 |
| Purchase of material and services in the Group | 6,258 | 7,783 |
| Subsidiaries | 6,258 | 7,783 |
Events after the reporting date are described in the business section of this report, in Section 6 Significant events after the balance-sheet date
The financial risks to which the Telekom Slovenije Group is most exposed in its operations are credit risk, shortterm and long-term solvency risk and interest-rate risk. The Telekom Slovenije Group assesses exposure to specific types of financial risks and implements measures to control those risks based on their effects on cash flows and the income statement. Presented below are the most significant financial risks that the Group regularly assesses in accordance with the relevant policy. It also verifies the appropriateness of measures to manage those risks.
Credit risk is the risk of financial loss if a subscriber or contracting party fails to settle their obligations in full or fails to settle them at all.
Maximum exposure to credit risk is equal to the carrying amount of financial assets.
| EUR thousand | 31.03.2019 | 31.12.2018 |
|---|---|---|
| Loans given | 312 | 331 |
| Investments | 2 | 2 |
| Operating and other receivables | 139,241 | 192,594 |
| - of which trade receivables | 132,278 | 147,408 |
| Cash and cash equivalents | 22,587 | 10,684 |
| TOTAL | 162,142 | 203,611 |
The Group ensures an appropriate level of diversification in the placement of financial assets. The risk of concentration is therefore low.
Credit risk or the risk of counterparty default derives from default by subscribers (retail) and by operators (wholesale). The latter amounted to EUR 132,278 thousand as at 31 March 2019, a decrease of EUR 15,130 thousand relative to the end of 2018. Telekom Slovenije's receivables make up the majority of the Group's trade and other receivables. The majority of receivables are unsecured. The Group's receivables are accounted for by a large number of individuals and legal entities. Its largest customers are operators, where turnover generally flows in both directions, which reduces net credit exposure. We therefore assess that there is no significant concentration of credit risk vis-à-vis a particular customer or economic sector.
Procedures aimed at the management of receivables are carried out at Group companies and include the monitoring of business partners' credit ratings,
the collateralisation of receivables, the monitoring of high-traffic subscribers and debt collection activities. Debt collection activities are carried out by companies according to a predefined timetable (reminders and disconnections) and via specialised external service providers. Prior authorisation is required at Telekom Slovenije for the entry into and amendments to subscriber agreements, and for the deferred payment of merchandise purchases. Larger Group companies have implemented a Fraud Management System (FMS) as an additional credit risk management measure, while Telekom Slovenije, which has a large number of post-paid subscribers, has also introduced a Credit Management System (CMS).
Credit risk is assessed as manageable on account of procedures introduced to manage receivables.
The Telekom Slovenije Group also monitors credit risk in other areas of operations. Cash on accounts is allocated according to the principles of minimising risks and achieving the appropriate diversification. The Group is also exposed to risks associated with receivables arising from loans to employees, where that risk is low, as those loans are repaid for the most part when employees' wages are paid.
| 31.03.2019 | 31.12.2018 | |||||
|---|---|---|---|---|---|---|
| EUR thousand | Gross value | Allowances | Net value |
Gross value |
Allowances | Net value |
| Total trade receivables | 152,907 | -20,629 | 132,278 | 168,577 | -21,169 | 147,408 |
| Not past due trade receivables | 115,898 | -1 | 115,897 | 127,066 | -1 | 127,065 |
| Overdue | ||||||
| Up to and including 30 days | 10,371 | -9 | 10,362 | 13,978 | -6 | 13,972 |
| 31 to and including 60 days | 4,177 | -10 | 4,167 | 3,095 | -7 | 3,088 |
| 61 to and including 90 days | 767 | -7 | 760 | 1,522 | -16 | 1,506 |
| 91 to and including 120 days | 1,185 | -639 | 546 | 878 | -489 | 389 |
| 121 days and more | 20,509 | -19,963 | 546 | 22,038 | -20,650 | 1,388 |
| Total overdue trade receivables | 37,009 | -20,628 | 16,381 | 41,511 | -21,168 | 20,343 |
| Other operating receivables | 6,971 | -8 | 6,963 | 45,194 | -8 | 45,186 |
| Total receivables | 159,878 | -20,637 | 139,241 | 213,771 | -21,177 | 192.594 |
| EUR thousand | 31.03.2019 | 31.12.2018 |
|---|---|---|
| Overdue | 8 | 9 |
| Due in: | 304 | 322 |
| - less than 3 months | 21 | 21 |
| - 3 to 12 months | 59 | 59 |
| - 1 to 2 years | 69 | 70 |
| - 2 to 5 years | 114 | 126 |
| - more than 5 years | 41 | 46 |
| Total | 312 | 331 |
| Overdue | |||||||
|---|---|---|---|---|---|---|---|
| EUR thousand |
Not yet due | Less than 3 months |
3 to 12 months |
1 to 2 years |
2 to 5 years | More than 5 years |
Total |
| Past due | |||||||
| Loans granted |
304 | 8 | 0 | 0 | 0 | 0 | 312 |
| Overdue | |||||||
|---|---|---|---|---|---|---|---|
| EUR thousand |
Not yet due | Less than 3 months |
3 to 12 months |
EUR thousand |
Not yet due | Less than 3 months |
3 to 12 months |
| Loans given |
322 | 9 | 0 | 0 | 0 | 0 | 331 |
The Company's senior management assesses the credit quality of the above-stated financial assets, which were not impaired or overdue as at 31 March 2019, as good.
The Group's solvency is the result of the active planning and management of cash flows, ensuring the appropriate maturities and the diversification of financial debt, financing within the Group, and the optimisation of working capital and cash. Liquidity risk at the Group level is managed by the parent company, which plans and monitors subsidiaries' financing needs, and provides them the sources they require.
The Group has long-term credit lines at banks, which together with short-term revolving loans ensure a high level of liquidity within the Group. Total liquidity reserves in the form of undrawn short-term and long-term credit lines at banks amounted to EUR 154 million as at 31 March 2019. The Group also has at its disposal the undrawn portion of a long-term loan, which was raised in December 2018, in the amount of EUR 35 million.
Debt is relatively low at the Group level, which represents a sound basis for achieving an appropriate credit rating and thus lower borrowing costs. The majority of the Group's financial liabilities relate to unpaid principal on a long-term syndicated loan in the amount of EUR 234.2 million, issued bonds in the total amount of EUR 100 million and liabilities from a finance lease in the amount of EUR 69.9 million that arose as the result of the application of IFRS 16.
| Not yet due | ||||||||
|---|---|---|---|---|---|---|---|---|
| EUR thousand | Overdue | On demand |
Up to 3 months |
3 to 12 months |
1 to 2 years |
2 to 5 years | Over 5 years |
Total |
| 31.03.2019 | ||||||||
| Loans and borrowings |
0 | 0 | 7,689 | 15,432 | 30,769 | 180,416 | 1 | 234,307 |
| Anticipated interest on loans |
0 | 0 | 1,800 | 1,805 | 3,199 | 6,723 | 0 | 13,526 |
| Other financial liabilities |
185 | 0 | 1,579 | 10 | 522 | 100,407 | 0 | 102,693 |
| Anticipated interest on bonds |
0 | 0 | 374 | 0 | 1,950 | 1,950 | 0 | 4,274 |
| Trade payables and other operating liabilities |
7,495 | 2,799 | 72,243 | 18,260 | 9,739 | 429 | 1,647 | 124,288 |
| Financial liabilities from leases |
922 | 4 | 811 | 7,947 | 7,101 | 16,976 | 36,145 | 69,906 |
| Total | 8,602 | 2,803 | 84,496 | 43,443 | 53,280 | 306,901 | 37,793 | 537,318 |
| 31.12.2018 | ||||||||
| Loans and borrowings |
0 | 0 | 0 | 51,158 | 30,769 | 180,416 | 0 | 262,343 |
| Anticipated interest on loans |
0 | 0 | 31 | 3,605 | 6,723 | 3,199 | 0 | 13,558 |
| Other financial liabilities |
185 | 0 | 0 | 1,119 | 8 | 100,811 | 0 | 102,123 |
| Anticipated interest on bonds |
0 | 0 | 0 | 1,950 | 3,900 | 0 | 0 | 5,850 |
| Trade payables and other operating liabilities |
7,400 | 2,480 | 100,920 | 35,591 | 3,684 | 9,228 | 799 | 160,102 |
| Total | 7,585 | 2,480 | 100,951 | 93,423 | 45,084 | 293,654 | 799 | 543,976 |
Interest-rate risk is the risk of the negative effect of a change in market interest rates on the Group's operations. The Group's exposure to interest-rate risk as at 31 March 2019 derives from a potential rise in the EURIBOR reference interest rate on account of interest-sensitive liabilities.
The target ratio of financial liabilities with a variable interest rate to financial liabilities with a fixed or hedged interest rate that the Telekom Slovenije Group pursues is 50% of liabilities with a fixed or hedged interest rate.
Liabilities from loans raised and a finance lease with variable interest rates tied to the 3- and 6-month EURIBOR accounted for 58% of the Group's interest-bearing financial liabilities as at 31 March 2019. The remaining liabilities are accounted for by issued bonds and a finance lease with a fixed interest rate.
Exposure to interest-rate risk associated with a long-term syndicated loan is hedged via an interest-rate swap. The amount of the hedged principal stood at EUR 84.6 million as at 31 March 2019. The principal is hedged against a rise in the reference interest rate if the latter is higher than or equal to zero. Fixed or hedged interest rates account for 63% of interest-bearing financial liabilities at the Group level.
| EUR thousand | 31.03.2019 | 31.12.2018 |
|---|---|---|
| Financial instruments with variable interest rate | ||
| Financial receivables | 0 | 0 |
| Financial liabilities | 149,742 | 164,762 |
| Net financial liabilities | 149,742 | 164,762 |
The table does not include financial instruments that do not bear interest or instruments bearing a fixed interest rate, as the latter are not exposed to interest-rate risk. Financial liabilities whose interest rate is hedged against a rise in the EURIBOR are also not included.
| Interest rate increase/decrease | Effect on profit before tax in EUR thousand |
|
|---|---|---|
| 31.3.2019 | ||
| EURO | +100 bps | -966 |
| EURO | -100 bps | -845 |
| Increase/decrease in interest rate | Effect on profit (EUR thousand) |
|
| 31 December 2018 | ||
| EURO | +100 basis points | -1,050 |
| EURO | -100 basis points | -845 |
| EURIBOR | Value as at 31 March 2019 | Value as at 31 December 2018 |
Change in % |
|---|---|---|---|
| 3-month | -0.309 | -0.309 | 0.00 |
| 6-month | -0.227 | -0.237 | 4.22 |
The key objectives of managing the Group's capital are ensuring capital adequacy and thus long-term solvency, ensuring the financial stability of the Group in an attempt to secure the best possible credit rating for the financing of operations, and ensuring the continued development of the Group and thus the achievement of the highest possible value for shareholders.
The Group uses the net financial debt to equity and equity to total assets ratios to monitor changes in capital. The Group's net financial debt includes loans received and other financial liabilities, less current financial assets and cash and cash equivalents. The Group also complies with the financial commitments set out in loan agreements when making decisions regarding the management of capital.
| EUR thousand | 31.03.2019 | 31.12.2018 |
|---|---|---|
| Borrowings and other financial liabilities | 405,775 | 363,259 |
| Less short-term investments and cash with short-term deposits | -22,587 | -10,775 |
| Net liabilities | 383,098 | 352,484 |
| Equity | 629,662 | 619,628 |
| Total assets | 1,258,570 | 1.232.719 |
| Debt/equity ratio | 60.8% | 56.9% |
| Equity/total assets ratio | 50.5% | 50.3% |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.